Three Months
Ended
June 30,
2012

Three Months
Ended
June 30,
2011

Six Months
Ended
June 30,
2012

Six Months
Ended
June 30,
2011

Numerator:

Loss from Continuing Operations

$

(12,811

)

$

(3,353

)

$

(17,683

)

$

(10,269

)

Noncontrolling Interest Allocable to Continuing Operations

971

491

1,510

1,324

Loss from Continuing Operations Attributable to First Industrial Realty Trust, Inc.

(11,840

)

(2,862

)

(16,173

)

(8,945

)

Preferred Stock Dividends

(4,798

)

(4,947

)

(9,560

)

(9,874

)

Loss from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(16,638

)

$

(7,809

)

$

(25,733

)

$

(18,819

)

Income from Discontinued Operations, Net of Income Tax Provision

$

2,445

$

3,259

$

8,372

$

5,792

Noncontrolling Interest Allocable to Discontinued Operations

(133

)

(201

)

(465

)

(381

)

Income from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.

$

2,312

$

3,058

$

7,907

$

5,411

Net Loss Available to First Industrial Realty Trust, Inc.’s Common Stockholders and Participating Securities

$

(14,326

)

$

(4,751

)

$

(17,826

)

$

(13,408

)

Denominator:

Weighted Average Shares—Basic and Diluted

87,981,078

79,726,916

87,278,138

75,207,863

Basic and Diluted EPS:

Loss from Continuing Operations Available to First Industrial Realty Trust, Inc.’s Common Stockholders

$

(0.19

)

$

(0.10

)

$

(0.29

)

$

(0.25

)

Income from Discontinued Operations Attributable to First Industrial Realty Trust, Inc.’s Common Stockholders

$

0.03

$

0.04

$

0.09

$

0.07

Net Loss Available to First Industrial Realty Trust, Inc.’s Common Stockholders and Participating Securities

$

(0.16

)

$

(0.06

)

$

(0.20

)

$

(0.18

)